Deep Value Driller AS
OSE:DVD
Income Statement
Earnings Waterfall
Deep Value Driller AS
Income Statement
Deep Value Driller AS
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
25
+102%
|
40
+56%
|
54
+36%
|
58
+8%
|
59
+1%
|
60
+2%
|
60
-1%
|
56
-7%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(12)
|
(15)
|
(14)
|
(15)
|
(13)
|
(13)
|
(15)
|
(23)
|
(27)
|
(27)
|
(28)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(9)
|
(13)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
|
| Other Operating Expenses |
(9)
|
(11)
|
(10)
|
(11)
|
(9)
|
(9)
|
(11)
|
(20)
|
(20)
|
(17)
|
(15)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
|
| Operating Income |
(12)
N/A
|
(15)
-21%
|
(14)
+4%
|
(15)
-4%
|
(13)
+14%
|
(13)
-2%
|
(15)
-13%
|
(23)
-59%
|
(15)
+37%
|
(2)
+88%
|
12
N/A
|
32
+172%
|
36
+13%
|
38
+4%
|
39
+3%
|
39
0%
|
35
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(4)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(12)
N/A
|
(15)
-23%
|
(14)
+3%
|
(15)
-5%
|
(13)
+12%
|
(16)
-18%
|
(19)
-18%
|
(29)
-57%
|
(23)
+21%
|
(10)
+56%
|
1
N/A
|
21
+1 484%
|
25
+20%
|
26
+2%
|
27
+6%
|
27
+0%
|
23
-14%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(12)
|
(15)
|
(14)
|
(15)
|
(15)
|
(17)
|
(20)
|
(31)
|
(24)
|
(12)
|
(0)
|
19
|
23
|
24
|
26
|
27
|
24
|
|
| Net Income (Common) |
(12)
N/A
|
(15)
-23%
|
(14)
+3%
|
(15)
-5%
|
(15)
+2%
|
(17)
-15%
|
(20)
-17%
|
(31)
-54%
|
(24)
+22%
|
(12)
+52%
|
(0)
+98%
|
19
N/A
|
23
+21%
|
24
+2%
|
26
+11%
|
27
+1%
|
24
-11%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.17
-21%
|
-0.17
N/A
|
-0.18
-6%
|
-0.17
+6%
|
-0.21
-24%
|
-0.24
-14%
|
-0.36
-50%
|
-0.28
+22%
|
-0.13
+54%
|
0
N/A
|
0.22
N/A
|
0.27
+23%
|
0.26
-4%
|
0.29
+12%
|
0.29
N/A
|
0.26
-10%
|
|